_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_27_01_2025___1 unsafe__2 unsafe__3 unsafe__4 unsafe__5 unsafe__6 unsafe__7 unsafe__8 unsafe__9 unsafe__10 unsafe__11 unsafe__12 unsafe__13 unsafe__14 1 2 Obračunski elementi EUROSUPER 98 EUROSUPER 95 EURODIESEL LOŽ ULJE datum EUROSUPER 98 (Prem Unl 10ppm) EUROSUPER 95 (Prem Unl 10ppm) EURODIESEL (10 ppm ULSD) LOŽ ULJE (Gasoil 0,1%) datum USD kurs pr.kurs 3 1 Platt's European Marketscan USD / t 746.75 746.75 716.3 704.28 2025-01-27 745.25 745.25 712 695.5 2023-07-31 1.053 0.9496676163342831 4 2 Premija USD / t 50 5 7.5 4.5 2025-01-28 743 743 710.75 692 2023-08-01 1.0421 0.9596008060646771 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 796.75 751.75 723.8 708.78 2025-01-29 745.25 745.25 716.25 698.75 2023-08-02 1.0396 0.9619084263178145 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.9624 0.9624 0.9624 0.9624 2025-01-30 748.75 748.75 719 705.5 2023-08-03 1.0403 0.9612611746611555 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 766.79 723.48 696.59 682.13 2025-01-31 744.25 744.25 720.75 708 2023-08-04 1.0393 0.9621860867891852 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-02-03 750.25 750.25 726.25 716 2023-08-07 1.0274 0.9733307377846991 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-02-04 753.75 753.75 723.25 715.75 2023-08-08 1.0335 0.9675858732462506 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.592 0.559 0.592 0.58 2025-02-05 739 739 710.25 702.75 2023-08-09 1.0422 0.9595087315294569 11 5 Carina EUR / l 0 0 0 0 2025-02-06 746 746 708.5 700.75 2023-08-10 1.036 0.9652509652509652 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-02-07 752 752 716 707.75 2023-08-11 1.0377 0.9636696540425941 13 7 Lučka taksa (1,30 USD/t x X2 x D) EUR / l 0.001 0.001 0.0011 0.0011 14 8 PDV (21 % na 4+5+6+7+9+X4) EUR / l 0.271 0.264 0.248 0.237 Avg 746.75 746.75 716.3 704.28 Avg 0.9624 15 9 Akciza EUR / l 0.549 0.549 0.44 0.43999999999999995 16 10 Naknada za obavezne rezerve naftnih derivata EUR / l 0.03 0.03 0.03 0 17 X3 Takse, porezi i naknade (5 ÷ 11) EUR / l 0.8510000000000001 0.8440000000000001 0.7191000000000001 0.6780999999999999 18 11 Gubici EUR / l 0.0011 0.0011 0.0011 0.0011 19 12 Prekrcaj EUR / l 0.0014 0.0014 0.0015 0.0015 20 13 Kontrola i špedicija EUR / l 0.0003 0.0003 0.0003 0.0003 21 14 Provizija banke ( 1% na 4) EUR / l 0.0059 0.0056 0.0059 0.0058 22 15 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 23 16 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - 24 17 Bruto marža EUR / l 0.063 0.063 0.064 0.076 25 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.1167 0.1164 0.1178 0.1057 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.5597 1.5194 1.4289 1.3637999999999997 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.56 1.52 1.43 1.36 28 Trenutna MP cijena EUR / l 1.54 1.5 1.43 1.39 29 Razlika EUR / l 0.020000000000000018 0.020000000000000018 0 -0.029999999999999805